Business Marketing Services Inc

EDGAR

31 filing records in this dataset, filed from 2008-08-11 to 2014-08-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2013 Q4 · USD

Exact inputs and evidence

Operating cash flow

-89 USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -15144 USD Source
  • Operating Cash Flow: -15055 USD Source
Cash and cash equivalents
36 USD Source
Exact value

36 USD

Long-term debt including current maturities
Not available
Shares outstanding
19.5 million shares Source
Exact value

19500000 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 19500000 shares · 2013-06-30· Source
  • 19500000 shares · 2014-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

59.6 thousand USD

2013-01-01 – 2013-12-31

Exact inputs and evidence
  • Revenue: 25761 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 25512 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 8289 USD · 2013-07-01 – 2013-09-30 Source
  • Revenue: 59562 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 59562 USD · 2013-01-01 – 2013-09-30 Source

Net income

-34.6 thousand USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Net income: -546 USD · 2013-07-01 – 2013-09-30 Source
  • Net income: 29341 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: 49766 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -6421 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -7217 USD · 2014-04-01 – 2014-06-30 Source

Operating cash flow

-16.7 thousand USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Operating cash flow: -15055 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -11141 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -15144 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -15055 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -12588 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -12678 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -12588 USD · 2014-01-01 – 2014-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2014-08-19.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2013-12-31
  • Operating income: 4 of 11 periods available· newest 2013-12-31
  • Net income: 4 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2013-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2013-12-31
  • Total liabilities: 6 of 11 periods available· newest 2013-12-31
  • Current assets: 6 of 11 periods available· newest 2013-12-31
  • Current liabilities: 6 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -81.2%

    Prior period

    USD 317,508

    –

    Current period

    USD 59,562

    –

    Exact inputs and evidence

    59562 − 317508 = -257946 USD

    317508 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    59562 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -35.3%

    Prior period

    USD 45,355

    –

    Current period

    USD 29,341

    –

    Exact inputs and evidence

    29341 − 45355 = -16014 USD

    45355 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    29341 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -115.5%

    Prior period

    USD 97,604

    –

    Current period

    −USD 15,144

    –

    Exact inputs and evidence

    -15144 − 97604 = -112748 USD

    97604 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -15144 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 59,562 100% of revenue
  • Operating costs Derived USD 45,078 76% of revenue
  • Operating income USD 14,484 24% of revenue
  • Tax, interest and other Derived −USD 14,857 −25% of revenue
  • Net income USD 29,341 49% of revenue

Cash

  • Operating cash flow −USD 15,144 −25% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 14%81%
  • 2013 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-310 UnavailableUnavailableUnavailable-32552 Unavailable
Source
2009 2009-01-01 – 2009-12-310 UnavailableUnavailableUnavailable-22796 Unavailable
Source
2010 2010-01-01 – 2010-12-310 87218 Derived -87218 UnavailableUnavailableUnavailable
Source
2011 2011-01-01 – 2011-12-31143294 235431 Derived -92137 UnavailableUnavailableUnavailable
Source
2012 2012-01-01 – 2012-12-31317508 257575 Derived 59933 14578 Derived 45355 Unavailable
Source
2013 2013-01-01 – 2013-12-3159562 45078 Derived 14484 -14857 Derived 29341 Unavailable
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 59.6K 2013
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.342.9K257.2K171.5K85.7K0.0200820112013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2010Revenue0
2011Revenue143294
2012Revenue317508
2013Revenue59562

Revenue growth

Change in revenue from the same financial period one year earlier.

-81.2% 2013
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.138%79%20%-39%-97%200820112013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over year121.6%
2013Year over year-81.2%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 24.3% 2013
Net margin 49.3% 2013
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.58%25%-8%-40%-73%2008-12-3120112013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Operating marginNot reported
2009-12-31Operating marginNot reported
2010Operating marginNot reported
2011Operating margin-64.3%
2012Operating margin18.9%
2013Operating margin24.3%
2008Net marginNot reported
2009Net marginNot reported
2010-12-31Net marginNot reported
2011-12-31Net marginNot reported
2012Net margin14.3%
2013Net margin49.3%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -15.1K 2013
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.112.1K59.4K6.7K-46.0K-98.7K200820112013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-32552
2009Operating cash flow-22002
2010Operating cash flow-84143
2011Operating cash flow38125
2012Operating cash flow97604
2013Operating cash flow-15144

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

92.2% 2013
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4,065%3,048%2,032%1,016%0%200820112013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets16.7%
2009Liabilities / assets1,294.9%
2010Liabilities / assets3,763.5%
2011Liabilities / assets435.9%
2012Liabilities / assets113.4%
2013Liabilities / assets92.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.08× 2013
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.45×4.84×3.22×1.61×0.00×200820112013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities5.97×
2009Current assets / current liabilities0.08×
2010Current assets / current liabilities0×
2011Current assets / current liabilities0.22×
2012Current assets / current liabilities0.87×
2013Current assets / current liabilities1.08×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2008 2008-01-01 – 2008-12-31
−USD 32,552
Exact value

Exact value: -32552 USD

2008-01-01 – 2008-12-31: -32552 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 32,552
Exact value

Exact value: -32552 USD

2008-01-01 – 2008-12-31: -32552 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 22,796
Exact value

Exact value: -22796 USD

2009-01-01 – 2009-12-31: -22796 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 22,002
Exact value

Exact value: -22002 USD

2009-01-01 – 2009-12-31: -22002 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
Unavailable Not reported for this period.
−USD 84,143
Exact value

Exact value: -84143 USD

2010-01-01 – 2010-12-31: -84143 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
Unavailable Not reported for this period.
USD 38,125
Exact value

Exact value: 38125 USD

2011-01-01 – 2011-12-31: 38125 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
USD 45,355
Exact value

Exact value: 45355 USD

2012-01-01 – 2012-12-31: 45355 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 97,604
Exact value

Exact value: 97604 USD

2012-01-01 – 2012-12-31: 97604 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2013 2013-01-01 – 2013-12-31
USD 29,341
Exact value

Exact value: 29341 USD

2013-01-01 – 2013-12-31: 29341 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 15,144
Exact value

Exact value: -15144 USD

2013-01-01 – 2013-12-31: -15144 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

31 filings · 800 latest values · 800 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001438138, 1438138, edgar:1438138

Also known as Business Marketing Services Inc